investorscraft@gmail.com

Intrinsic ValueNordstrom, Inc. (0K8J.L)

Previous Close£24.64
Intrinsic Value
Upside potential
Previous Close
£24.64

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nordstrom, Inc. operates as a leading fashion retailer in the U.S. and Canada, offering a curated selection of brand-name and private-label apparel, shoes, beauty products, accessories, and home goods. The company serves diverse customer segments, including women, men, young adults, and children, through multiple channels such as Nordstrom and Nordstrom Rack stores, e-commerce platforms (Nordstrom.com, Nordstromrack.com, HauteLook), and localized service hubs like Nordstrom Local. Its hybrid model blends premium full-price retail with off-price offerings, catering to both aspirational and value-conscious shoppers. Nordstrom differentiates itself through customer-centric services, including personal styling (Trunk Club) and seamless omnichannel integration. Despite intense competition from department stores, specialty retailers, and e-commerce giants, Nordstrom maintains a strong brand reputation for quality and service, though its market share is pressured by shifting consumer preferences and digital disruption.

Revenue Profitability And Efficiency

Nordstrom reported revenue of $15.02 billion for the fiscal year ending January 2025, with net income of $294 million, reflecting a diluted EPS of $1.74. Operating cash flow stood at $1.27 billion, supported by disciplined inventory management and cost controls. Capital expenditures totaled $516 million, indicating ongoing investments in digital infrastructure and store optimizations. The company’s profitability metrics suggest moderate efficiency, though margins remain sensitive to promotional activity and supply chain costs.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified revenue streams, including high-margin beauty and accessories categories. However, capital efficiency is tempered by the capital-intensive nature of retail operations and debt servicing, with total debt at $4.34 billion. Free cash flow generation, after accounting for capex, supports liquidity but may limit aggressive reinvestment without further deleveraging.

Balance Sheet And Financial Health

Nordstrom’s balance sheet shows $1.04 billion in cash and equivalents against $4.34 billion in total debt, indicating a leveraged position. The company’s liquidity appears adequate, with operating cash flow covering interest obligations. However, elevated leverage ratios warrant monitoring, particularly in a rising interest rate environment or prolonged consumer softness.

Growth Trends And Dividend Policy

Growth is driven by e-commerce expansion and off-price segment performance, though comparable sales face headwinds from macroeconomic uncertainty. Nordstrom pays a dividend of $1.1562 per share, signaling commitment to shareholder returns, but payout sustainability depends on sustained cash flow generation. The company’s focus on omnichannel integration and localized services may support long-term top-line stability.

Valuation And Market Expectations

With a market cap of $3.82 billion and a beta of 2.37, Nordstrom trades with high volatility, reflecting sector risks. Valuation multiples likely discount near-term challenges, including competitive pressures and discretionary spending cyclicality. Investor expectations hinge on margin improvement and debt reduction progress.

Strategic Advantages And Outlook

Nordstrom’s strengths lie in its brand equity, service differentiation, and omnichannel agility. However, the outlook remains cautious due to inflationary pressures and competitive threats. Strategic priorities include optimizing store footprints, enhancing digital capabilities, and leveraging data-driven personalization to sustain relevance in a rapidly evolving retail landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount